Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $245k initial cash invested.
-18.52%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$5,943
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,943 income − $9,731 expenses = $3,788 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,943
Total Expenses
$9,731
Mortgage P&I
103%
$6,125
Property Taxes
15%
$892
Home Insurance
7%
$429
HOA
12%
$740
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$357
Maintenance
5%
$297
Other
0%
$0